Highlights

[BTECH] QoQ Quarter Result on 2011-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     93.62%    YoY -     -24.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 5,139 5,356 4,915 4,501 3,774 3,851 4,203 14.33%
  QoQ % -4.05% 8.97% 9.20% 19.26% -2.00% -8.37% -
  Horiz. % 122.27% 127.43% 116.94% 107.09% 89.79% 91.63% 100.00%
PBT 807 2,226 931 627 383 84 554 28.47%
  QoQ % -63.75% 139.10% 48.48% 63.71% 355.95% -84.84% -
  Horiz. % 145.67% 401.81% 168.05% 113.18% 69.13% 15.16% 100.00%
Tax -263 -333 -308 -240 -186 -286 -136 55.16%
  QoQ % 21.02% -8.12% -28.33% -29.03% 34.97% -110.29% -
  Horiz. % 193.38% 244.85% 226.47% 176.47% 136.76% 210.29% 100.00%
NP 544 1,893 623 387 197 -202 418 19.18%
  QoQ % -71.26% 203.85% 60.98% 96.45% 197.52% -148.33% -
  Horiz. % 130.14% 452.87% 149.04% 92.58% 47.13% -48.33% 100.00%
NP to SH 512 1,870 600 364 188 -186 422 13.74%
  QoQ % -72.62% 211.67% 64.84% 93.62% 201.08% -144.08% -
  Horiz. % 121.33% 443.13% 142.18% 86.26% 44.55% -44.08% 100.00%
Tax Rate 32.59 % 14.96 % 33.08 % 38.28 % 48.56 % 340.48 % 24.55 % 20.77%
  QoQ % 117.85% -54.78% -13.58% -21.17% -85.74% 1,286.88% -
  Horiz. % 132.75% 60.94% 134.75% 155.93% 197.80% 1,386.88% 100.00%
Total Cost 4,595 3,463 4,292 4,114 3,577 4,053 3,785 13.79%
  QoQ % 32.69% -19.32% 4.33% 15.01% -11.74% 7.08% -
  Horiz. % 121.40% 91.49% 113.39% 108.69% 94.50% 107.08% 100.00%
Net Worth 40,319 42,079 35,000 33,799 37,599 31,885 32,270 15.99%
  QoQ % -4.18% 20.23% 3.55% -10.11% 17.92% -1.19% -
  Horiz. % 124.94% 130.40% 108.46% 104.74% 116.51% 98.81% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,262 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 67.51 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,319 42,079 35,000 33,799 37,599 31,885 32,270 15.99%
  QoQ % -4.18% 20.23% 3.55% -10.11% 17.92% -1.19% -
  Horiz. % 124.94% 130.40% 108.46% 104.74% 116.51% 98.81% 100.00%
NOSH 252,000 262,999 250,000 259,999 268,571 265,714 248,235 1.01%
  QoQ % -4.18% 5.20% -3.85% -3.19% 1.08% 7.04% -
  Horiz. % 101.52% 105.95% 100.71% 104.74% 108.19% 107.04% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.59 % 35.34 % 12.68 % 8.60 % 5.22 % -5.25 % 9.95 % 4.24%
  QoQ % -70.03% 178.71% 47.44% 64.75% 199.43% -152.76% -
  Horiz. % 106.43% 355.18% 127.44% 86.43% 52.46% -52.76% 100.00%
ROE 1.27 % 4.44 % 1.71 % 1.08 % 0.50 % -0.58 % 1.31 % -2.04%
  QoQ % -71.40% 159.65% 58.33% 116.00% 186.21% -144.27% -
  Horiz. % 96.95% 338.93% 130.53% 82.44% 38.17% -44.27% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.04 2.04 1.97 1.73 1.41 1.45 1.69 13.36%
  QoQ % 0.00% 3.55% 13.87% 22.70% -2.76% -14.20% -
  Horiz. % 120.71% 120.71% 116.57% 102.37% 83.43% 85.80% 100.00%
EPS 0.20 0.74 0.24 0.14 0.07 -0.07 0.17 11.43%
  QoQ % -72.97% 208.33% 71.43% 100.00% 200.00% -141.18% -
  Horiz. % 117.65% 435.29% 141.18% 82.35% 41.18% -41.18% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1600 0.1600 0.1400 0.1300 0.1400 0.1200 0.1300 14.83%
  QoQ % 0.00% 14.29% 7.69% -7.14% 16.67% -7.69% -
  Horiz. % 123.08% 123.08% 107.69% 100.00% 107.69% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.04 2.13 1.95 1.79 1.50 1.53 1.67 14.26%
  QoQ % -4.23% 9.23% 8.94% 19.33% -1.96% -8.38% -
  Horiz. % 122.16% 127.54% 116.77% 107.19% 89.82% 91.62% 100.00%
EPS 0.20 0.74 0.24 0.14 0.07 -0.07 0.17 11.43%
  QoQ % -72.97% 208.33% 71.43% 100.00% 200.00% -141.18% -
  Horiz. % 117.65% 435.29% 141.18% 82.35% 41.18% -41.18% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1600 0.1670 0.1389 0.1341 0.1492 0.1265 0.1281 15.96%
  QoQ % -4.19% 20.23% 3.58% -10.12% 17.94% -1.25% -
  Horiz. % 124.90% 130.37% 108.43% 104.68% 116.47% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1400 0.1500 0.0950 0.1200 0.1050 0.1100 0.1300 -
P/RPS 6.87 7.37 4.83 6.93 7.47 7.59 7.68 -7.15%
  QoQ % -6.78% 52.59% -30.30% -7.23% -1.58% -1.17% -
  Horiz. % 89.45% 95.96% 62.89% 90.23% 97.27% 98.83% 100.00%
P/EPS 68.91 21.10 39.58 85.71 150.00 -157.14 76.47 -6.70%
  QoQ % 226.59% -46.69% -53.82% -42.86% 195.46% -305.49% -
  Horiz. % 90.11% 27.59% 51.76% 112.08% 196.16% -205.49% 100.00%
EY 1.45 4.74 2.53 1.17 0.67 -0.64 1.31 7.00%
  QoQ % -69.41% 87.35% 116.24% 74.63% 204.69% -148.85% -
  Horiz. % 110.69% 361.83% 193.13% 89.31% 51.15% -48.85% 100.00%
DY 0.00 3.20 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.88 0.94 0.68 0.92 0.75 0.92 1.00 -8.16%
  QoQ % -6.38% 38.24% -26.09% 22.67% -18.48% -8.00% -
  Horiz. % 88.00% 94.00% 68.00% 92.00% 75.00% 92.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 -
Price 0.1500 0.1200 0.1200 0.1050 0.1600 0.1050 0.1300 -
P/RPS 7.36 5.89 6.10 6.07 11.39 7.24 7.68 -2.79%
  QoQ % 24.96% -3.44% 0.49% -46.71% 57.32% -5.73% -
  Horiz. % 95.83% 76.69% 79.43% 79.04% 148.31% 94.27% 100.00%
P/EPS 73.83 16.88 50.00 75.00 228.57 -150.00 76.47 -2.31%
  QoQ % 337.38% -66.24% -33.33% -67.19% 252.38% -296.16% -
  Horiz. % 96.55% 22.07% 65.39% 98.08% 298.90% -196.16% 100.00%
EY 1.35 5.93 2.00 1.33 0.44 -0.67 1.31 2.02%
  QoQ % -77.23% 196.50% 50.38% 202.27% 165.67% -151.15% -
  Horiz. % 103.05% 452.67% 152.67% 101.53% 33.59% -51.15% 100.00%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.94 0.75 0.86 0.81 1.14 0.88 1.00 -4.04%
  QoQ % 25.33% -12.79% 6.17% -28.95% 29.55% -12.00% -
  Horiz. % 94.00% 75.00% 86.00% 81.00% 114.00% 88.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers